XML 54 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 28, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of recognized identified assets acquired and liabilities assumed
The following table summarizes the final purchase price allocation of the fair value of assets acquired and liabilities assumed in the Western Automation acquisition:

(in thousands)Purchase Price
Allocation
Total purchase consideration: 
Cash, net of cash acquired$158,260 
Allocation of consideration to assets acquired and liabilities assumed:
Trade receivables, net3,359 
Inventories3,678 
Other current assets718 
Property, plant, and equipment1,328 
Intangible assets68,000 
Goodwill93,937 
Other long-term assets573 
Current liabilities(4,335)
Other long-term liabilities(8,998)
 $158,260 
The following table summarizes the purchase price allocation of the fair value of assets acquired and liabilities assumed in the C&K acquisition:

(in thousands)Purchase Price
Allocation
Total purchase consideration: 
Cash, net of cash acquired$523,014 
Allocation of consideration to assets acquired and liabilities assumed:
Trade receivables, net20,967 
Inventories42,968 
Other current assets2,932 
Property, plant, and equipment32,791 
Intangible assets254,700 
Goodwill274,124 
Other long-term assets14,797 
Current liabilities(47,687)
Long-term debt(9,626)
Other long-term liabilities(62,952)
 $523,014 
Summary of business acquisition, pro forma information
The following table summarizes, on an unaudited pro forma basis, the combined results of operations of the Company and Western Automation as though the acquisition had occurred as of January 2, 2022, and C&K as though the acquisition had occurred as of December 27, 2020. The pro forma amounts presented are not necessarily indicative of either the actual
consolidated results had the Western Automation acquisition occurred as of January 2, 2022, and had C&K acquisition occurred as of December 27, 2020 or of future consolidated operating results.
 For the Fiscal Year Ended
(in thousands, except per share amounts)December 30, 2023December 31, 2022
Net sales$2,364,543 $2,665,028 
Income before income taxes330,114 486,285 
Net income260,812 402,470 
Net income per share — basic10.49 16.27 
Net income per share — diluted10.39 16.11 
Summary of business acquisition, pro forma information, nonrecurring adjustments
Pro forma results presented above primarily reflect the following adjustments:
 For the Fiscal Year Ended
(in thousands)December 30, 2023December 31, 2022
Amortization (a)$(479)$(10,388)
Depreciation— 1,979 
Transaction costs (b)1,203 7,905 
Amortization of inventory step-up (c)— 15,593 
Interest expense (d)— 815 
Income tax (expense) benefit of above items(91)(4,701)

(a)The amortization adjustment for the twelve months ended December 30, 2023 and December 31, 2022, primarily reflects incremental amortization resulting from the measurement of intangibles at their fair values.
(b)The transaction cost adjustments reflect the reversal of certain legal and professional fees from the twelve months ended December 30, 2023 and December 31, 2022, respectively, and recognition of those fees during the twelve months ended December 31, 2022.
(c)The amortization of inventory step-up adjustment reflects the reversal of the amount recognized during the twelve months ended December 31, 2022. The inventory step-up is amortized over four months for all acquisitions, as the inventory was sold.
(d)The interest expense adjustment reflects lower interest expense associated with the financing of the C&K acquisition that replaced higher pre-acquisition debt.